0.121
Revenue¥B
1.440
1.493
1.514
1.513
1.574
1.590
1.619
1.615
1.622
0.135
0.128
1.40%
2.05%
58
9.34
Revenue growth%
27.74
26.35
26.91
24.02
23.13
23.17
20.29
19.03
22.02
4.08
21.93
22.02
23.59
30
13.72
Gross margin%
22.10
21.25
22.10
21.59
23.72
24.40
21.68
21.99
23.33
28.48
24.03
23.33
22.10
87
4.86
Operating margin%
13.46
11.04
9.85
7.54
9.91
8.54
9.61
10.37
9.85
12.32
4.58
9.85
9.88
56
29.39
Net margin%
22.80
20.77
18.83
19.97
20.78
23.16
25.01
26.72
26.27
5.67
5.69
25.01
22.01
83
31.69
P/E ratio (avg)x
26.82
25.52
28.10
27.32
30.66
32.16
31.16
32.59
34.29
31.09
29.41
32.16
29.55
72
12.00
EV/EBITx
28.64
27.91
29.70
29.02
25.74
27.88
30.45
27.49
28.09
35.42
28.86
27.88
28.36
55
14.69
FCF yield (avg)%
6.52
9.42
8.13
10.74
13.31
15.89
15.16
14.75
17.57
16.80
5.29
15.16
12.02
23
5.46
FCF margin%
19.48
20.59
22.64
23.51
22.02
24.93
26.53
27.65
29.55
22.73
20.51
26.53
23.07
30
1.761
FCF / Net incomex
1.307
1.207
1.152
1.058
1.013
0.933
0.994
0.917
0.911
0.496
0.991
0.933
1.036
39
13.01
ROIC%
15.18
15.36
13.57
10.76
10.76
11.72
10.88
9.77
9.52
6.36
24.53
10.76
11.30
91
2.64
Return on equity%
17.13
14.49
11.99
11.14
12.86
15.00
12.53
10.59
9.50
3.77
9.85
12.53
12.69
41
12.76
Return on assets%
18.99
20.21
20.85
21.51
23.91
24.03
23.97
23.14
26.00
25.63
11.17
23.97
22.33
83
22.60
EPS¥
49.10
55.83
55.13
56.37
57.27
55.28
50.17
47.00
49.34
24.21
26.22
(2.63%)
0.87%
—
26.76
EPS growth%
18.03
15.80
15.71
16.69
16.87
18.44
19.36
22.29
23.74
26.67
20.63
19.36
17.58
36
60.71
Bookvalue per sh¥
83.08
78.72
79.51
90.38
83.97
90.50
87.30
89.83
92.36
18.99
51.14
0.43%
2.65%
—
66.30
FCF per share¥
11.16
12.12
11.79
11.28
11.85
11.14
12.99
13.08
13.40
27.58
53.41
3.50%
2.28%
—
12.55
Dividend per sh¥
74.87
79.33
77.33
76.96
85.77
98.49
94.50
102.35
118.10
64.88
66.10
8.94%
4.46%
—
2.59
Div yield (avg)%
17.40
18.33
20.03
18.31
17.74
17.39
15.84
14.15
11.46
24.74
17.40
15.84
17.57
31
15.13
Payout ratio%
20.57
20.98
18.65
19.94
22.45
19.81
20.22
21.54
19.44
19.88
15.04
20.22
20.08
37
33.25
Shares (diluted)M
48.05
50.36
55.26
60.31
71.48
84.66
96.67
96.89
102.6
33.32
34.32
11.21%
9.42%
55
17.42
Buyback yield%
23.39
24.83
24.80
26.24
26.20
27.89
28.64
30.56
32.47
9.40
18.42
28.64
26.22
61
1.396
D/E ratiox
0.306
0.264
0.234
0.229
0.227
0.221
0.223
0.219
0.233
0.469
0.355
0.223
0.231
58
1.832
Enterprise value¥B
0.122
0.130
0.120
0.109
0.120
0.133
0.134
0.121
0.114
0.447
1.801
1.01%
0.55%
22
1,924
LT debt¥M
865.3
804.5
813.6
899.9
872.3
966.3
890.1
857.1
933.1
744.3
345.5
0.73%
0.42%
52
Revenue
¥1.622B
2.05%
1.00×
Cost of revenue
¥843.7M
2.27%
1.02×
Operating expenses
¥394.4M
2.11%
1.01×